Cost of Sales
-6,164,348 GBP2024-01-01 ~ 2024-12-31
-3,339,246 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,226,730 GBP2024-01-01 ~ 2024-12-31
-2,462,743 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,416,418 GBP2024-01-01 ~ 2024-12-31
999,932 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,046,889 GBP2024-01-01 ~ 2024-12-31
937,784 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,046,889 GBP2024-01-01 ~ 2024-12-31
937,784 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
174,021 GBP2024-12-31
282,474 GBP2023-12-31
Property, Plant & Equipment
861,851 GBP2024-12-31
845,116 GBP2023-12-31
Fixed Assets
1,035,872 GBP2024-12-31
1,127,590 GBP2023-12-31
Debtors
7,517,970 GBP2024-12-31
3,801,437 GBP2023-12-31
Cash at bank and in hand
476,975 GBP2024-12-31
318,135 GBP2023-12-31
Current Assets
9,271,792 GBP2024-12-31
4,757,923 GBP2023-12-31
Net Current Assets/Liabilities
1,815,489 GBP2024-12-31
729,114 GBP2023-12-31
Total Assets Less Current Liabilities
2,851,361 GBP2024-12-31
1,856,704 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-125,645 GBP2024-12-31
Net Assets/Liabilities
2,668,363 GBP2024-12-31
1,621,474 GBP2023-12-31
Equity
Called up share capital
44,445 GBP2024-12-31
44,445 GBP2023-12-31
44,445 GBP2022-12-31
Share premium
575,555 GBP2024-12-31
575,555 GBP2023-12-31
575,555 GBP2022-12-31
Retained earnings (accumulated losses)
2,048,363 GBP2024-12-31
1,001,474 GBP2023-12-31
63,690 GBP2022-12-31
Equity
2,668,363 GBP2024-12-31
1,621,474 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,046,889 GBP2024-01-01 ~ 2024-12-31
937,784 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
24,000 GBP2024-01-01 ~ 2024-12-31
14,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
712024-01-01 ~ 2024-12-31
572023-01-01 ~ 2023-12-31
Wages/Salaries
2,940,003 GBP2024-01-01 ~ 2024-12-31
2,475,390 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
224,963 GBP2024-01-01 ~ 2024-12-31
138,457 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,484,876 GBP2024-01-01 ~ 2024-12-31
2,861,146 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
147,991 GBP2024-01-01 ~ 2024-12-31
101,329 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,192 GBP2024-01-01 ~ 2024-12-31
46,161 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
499,796 GBP2024-12-31
904,175 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
325,775 GBP2024-12-31
621,701 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
108,453 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
174,021 GBP2024-12-31
282,474 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
805,579 GBP2024-12-31
805,579 GBP2023-12-31
Plant and equipment
1,018,698 GBP2024-12-31
1,137,690 GBP2023-12-31
Furniture and fittings
181,122 GBP2024-12-31
511,603 GBP2023-12-31
Computers
94,003 GBP2024-12-31
271,449 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,099,402 GBP2024-12-31
2,726,321 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-163,557 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-349,634 GBP2024-01-01 ~ 2024-12-31
Computers
-198,987 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-712,178 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
913,207 GBP2024-12-31
1,052,877 GBP2023-12-31
Furniture and fittings
87,775 GBP2024-12-31
414,305 GBP2023-12-31
Computers
60,032 GBP2024-12-31
253,293 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,237,551 GBP2024-12-31
1,881,205 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
15,807 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
23,887 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
23,104 GBP2024-01-01 ~ 2024-12-31
Computers
5,726 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
68,524 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-163,557 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-349,634 GBP2024-01-01 ~ 2024-12-31
Computers
-198,987 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-712,178 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
629,042 GBP2024-12-31
Plant and equipment
105,491 GBP2024-12-31
84,813 GBP2023-12-31
Furniture and fittings
93,347 GBP2024-12-31
97,298 GBP2023-12-31
Computers
33,971 GBP2024-12-31
18,156 GBP2023-12-31
Land and buildings, Owned/Freehold
644,849 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,363,789 GBP2024-12-31
3,202,988 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
89,876 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
51,362 GBP2024-12-31
60,685 GBP2023-12-31
Prepayments/Accrued Income
Current
1,012,943 GBP2024-12-31
537,764 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
7,517,970 GBP2024-12-31
3,801,437 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
64,106 GBP2024-12-31
74,854 GBP2023-12-31
Trade Creditors/Trade Payables
Current
325,924 GBP2024-12-31
247,297 GBP2023-12-31
Amounts owed to group undertakings
Current
3,152,981 GBP2024-12-31
1,941,663 GBP2023-12-31
Corporation Tax Payable
Current
358,337 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
541,036 GBP2024-12-31
305,139 GBP2023-12-31
Other Creditors
Current
0 GBP2024-12-31
1,833 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,013,919 GBP2024-12-31
1,458,023 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
125,645 GBP2024-12-31
181,257 GBP2023-12-31
Creditors
Non-current
125,645 GBP2024-12-31
189,069 GBP2023-12-31
Bank Borrowings
189,751 GBP2024-12-31
256,111 GBP2023-12-31
Total Borrowings
Current
64,106 GBP2024-12-31
74,854 GBP2023-12-31
Non-current
125,645 GBP2024-12-31
181,257 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
44,445 shares2024-12-31
44,445 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
110,068 GBP2024-12-31
49,722 GBP2023-12-31
Between two and five year
1,379,238 GBP2024-12-31
81,839 GBP2023-12-31
More than five year
1,680,433 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,169,739 GBP2024-12-31
131,561 GBP2023-12-31